Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£97,152£98,609£101,075£103,601£106,709£507,147
Total Expenses£69,244£69,436£69,725£70,022£70,375£348,802
Profit Before Tax£27,908£29,174£31,349£33,580£36,334£158,345
Profit After Tax £22,606£23,631£25,393£27,200£29,431£128,259
Change In Property Value£15£15£29,001£51,766£68,886£149,681
Net Return£22,620£23,645£54,394£78,966£98,317£277,941
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)4%5%10%15%19%53%